199 Tyler Ave Harrodsburg, Kentucky
2 bed • 2 bath • 6 guests
Purchase Price
Est. $444/mo
$31,302
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $209
- Occupancy
- 41%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,520
Profit
Revenue
$31,302
Operating Expenses
$21,036
Operating Income
$10,266
Mortgage & Taxes
$6,746
Profit (Cash Flow)
$3,520
$30,680
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$7,680
Closing Costs
$3,000
Total
$30,680
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.47%
Cap Rate
10.26%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$4,746
Deductible property tax
$990
Estimated gross deduction
$30,297
Your income tax rate
Estimated tax savings
$9,089
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.